The Discounted Cash Flow (DCF) valuation of Chengdu B-ray Media Co Ltd (600880.SS) is 0.34 CNY. With the latest stock price at 5.48 CNY, the upside of Chengdu B-ray Media Co Ltd based on DCF is -93.7%.
Based on the latest price of 5.48 CNY and our DCF valuation, Chengdu B-ray Media Co Ltd (600880.SS) is a sell. selling 600880.SS stocks now will result in a potential gain of 93.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 10.5% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.21 - 0.95 | 0.34 |
| Upside | -96.1% - -82.7% | -93.7% |